Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD

Description

Emerald Resources are a gold focused mid-tier producer with one mine in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$421.54M which is a rise of roughly 38% over the last twelve months. As of 08/28/2021 they have ~A$33M debt and ~A$15.27M cash. They have 515M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/28/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $305.61M $421.54M 08/28/2021 $115.94M
Total Assets: $108.94M $104.08M 08/28/2021 $-4.86M
Total Liabilities: $72.62M $69.39M 08/28/2021 $-3.24M
Current Assets: $15.98M $15.27M 08/28/2021 $-0.71M
Current Liabilities: $14.52M $13.88M 08/28/2021 $-0.65M
Total Debt: $34.86M $33.31M 08/28/2021 $-1.55M
Cash: $15.98M $15.27M 08/28/2021 $-0.71M
Enterprise Value: $324.49M $439.58M 12/06/1983 $115.10M
Cash Flow: $45.18M $46.49M never $1.32M
Cash Flow Multiple: 6.76 9.07 never 2.30
Net Debt to
Cash Flow Ratio:
0.42 0.39 never -0.03
Finance within 1 year: 08/28/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/28/2021 0.00%
Misc 08/28/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 515,397,000 515,397,000 08/28/2021 0
Shares (FD): 526,000,000 526,000,000 08/28/2021 0
Insider Ownership: n/a 35% 08/28/2021 35%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 08/28/2021 n/a
Production (Gold Eq Oz.): (guess) 
90,000
(guess) 
90,000
08/28/2021 0
Production (Silver Eq Oz.): (guess) 
6,822,653
(guess) 
7,672,542
08/28/2021 849,888
Initial CapEx (Outstanding): $98.00M
32.07% of Mkt.Cap
$98.00M
23.25% of Mkt.Cap
08/28/2021 $0.00M
Funding Option: n/a n/a 08/28/2021 n/a
Documentation: none PRODUCER 08/28/2021 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 08/28/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.90M 0.90M 08/28/2021 0.00M
Measured & Indicated: 1.00M 1.00M 08/28/2021 0.00M
Inferred: 0.10M 0.10M 08/28/2021 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.77M 0.77M 08/28/2021 0.00M
Measured & Indicated: 0.83M 0.83M 08/28/2021 0.00M
Inferred: 0.04M 0.04M 08/28/2021 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
90,000oz.
(guess) 
90,000oz.
08/28/2021 0oz.
Cash Cost: $700 $700 08/28/2021 $0.00
Extra Operating Cost: $400 $400 08/28/2021 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/28/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/28/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 08/28/2021 0.00M
Annual Production: 90,000oz. 90,000oz. 08/28/2021 0oz.
Cash Cost: $700 $700 08/28/2021 $0
Extra Operating Cost: $400 $400 08/28/2021 $0
SILVER 08/28/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 08/28/2021 0.00M
Measured & Indicated: n/a n/a 08/28/2021 0.00M
Inferred: n/a n/a 08/28/2021 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/28/2021 0.00M
Measured & Indicated: n/a n/a 08/28/2021 0.00M
Inferred: n/a n/a 08/28/2021 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/28/2021 $0.00
Extra Operating Cost: n/a n/a 08/28/2021 $0.00
Average Grade: n/a n/a 08/28/2021 n/a
Recovery Rate: n/a n/a 08/28/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/28/2021 0.00M
Annual Production: n/a n/a 08/28/2021 n/a
Cash Cost: n/a n/a 08/28/2021 n/a
Extra Operating Cost: n/a n/a 08/28/2021 n/a

Property

Last Analysis Data  (08/28/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  

Profitability (by resource)

Proven &
Probable
08/28/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.50M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.22M
Maximum Profit (Gold): $768.01M $790.40M n/a $22.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $768.01M $790.40M n/a $22.38M
Max Profit / Current MCap: 2.513 1.875 n/a -0.638
Max Profit Per Share (Gold): $1.46 $1.50 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.46 $1.50 n/a $0.04
Total Free Profit Per Share: $0.66 $0.35 n/a $-0.31
FD Mkt. Cap / Gold Eq.: $399.48 $551.04 n/a $151.55
FD Mkt. Cap / Silver Eq.: $5.27 $6.46 n/a $1.19
FD Mkt. Cap / Per Metal
as % Spot Price:
21.98% 29.98% n/a 8.00%
Measured &
Indicated
08/28/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.44M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.87M
Maximum Profit (Gold): $836.28M $860.66M n/a $24.37M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $836.28M $860.66M n/a $24.37M
Max Profit / Current MCap: 2.736 2.042 n/a -0.695
Max Profit Per Share (Gold): $1.59 $1.64 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.59 $1.64 n/a $0.05
Total Free Profit Per Share: $0.79 $0.48 n/a $-0.31
FD Mkt. Cap / Gold Eq.: $366.87 $506.05 n/a $139.18
FD Mkt. Cap / Silver Eq.: $4.84 $5.94 n/a $1.10
FD Mkt. Cap / Per Metal
as % Spot Price:
20.19% 27.53% n/a 7.34%

Reserves &
Resources
08/28/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.27M
Maximum Profit (Gold): $878.95M $904.57M n/a $25.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $878.95M $904.57M n/a $25.62M
Max Profit / Current MCap: 2.876 2.146 n/a -0.730
Max Profit Per Share (Gold): $1.67 $1.72 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.67 $1.72 n/a $0.05
Total Free Profit Per Share: $0.87 $0.56 n/a $-0.31
FD Mkt. Cap / Gold Eq.: $349.06 $481.49 n/a $132.42
FD Mkt. Cap / Silver Eq.: $4.60 $5.65 n/a $1.04
FD Mkt. Cap / Per Metal
as % Spot Price:
19.21% 26.20% n/a 6.99%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×